XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.3
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2025
FAIR VALUE MEASUREMENTS  
Schedule of company's liabilities that are measured at fair value on a recurring basis

September 30, 

December 31, 

Description

    

Level

    

2025

    

2024

Assets:

Cash and marketable securities held in Trust Account

1

$

88,478,622

$

84,565,597

Liabilities:

Warrant liability – Public warrants

 

2

$

920,000

$

575,767

Warrant liability – Private Placement Warrants

 

3

$

1,068,000

$

668,390

Convertible Promissory Notes

 

3

$

4,642,267

$

4,479,738

Schedule of quantitative information regarding level 3 fair value measurements

    

September 30, 2025

    

December 31, 2024

    

Trading stock price

$

12.11

$

11.66

Public warrants price

$

0.12

$

0.08

Weighted term (in years)

1.55

1.17

Volatility

de minimis

de minimis

Risk-free rate

3.64

%  

4.18

%  

Schedule of changes in quantitative information regarding level 3 fair value measurements

    

Public

    

Private

    

Total

Warrant

Warrant

Warrant

Liabilities

Liabilities

Liabilities

Fair value as of December 31, 2023

$

$

1,165,656

$

1,165,656

Change in fair value

 

 

(497,266)

 

(497,266)

Fair value as of December 31, 2024

$

$

668,390

$

668,390

Change in fair value

(41,830)

(41,830)

Fair value as of March 31, 2025

$

$

626,560

$

626,560

Change in fair value

352,440

352,440

Fair value as of June 30, 2025

$

$

979,000

$

979,000

Change in fair value

89,000

89,000

Fair value as of September 30, 2025

$

$

1,068,000

$

1,068,000

Convertible Promissory Notes  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding level 3 fair value measurements

    

September 30, 2025

    

May 27, 2025

    

December 31, 2024

Trading stock price

$

12.11

$

11.93

$

11.66

Exercise price

$

11.50

$

11.50

$

11.50

Expected term (in years)

 

0.69

0.68

 

0.51

Expected term of warrant conversion (in years)

 

5.69

5.68

 

5.51

Volatility

 

de minimis

de minimis

 

de minimis

Risk-free rate

 

3.74 – 3.77

%  

4.04 - 4.27

%  

 

4.24

%

Schedule of changes in quantitative information regarding level 3 fair value measurements

Fair value as of December 31, 2023

$

3,676,685

Initial measurement on January 19, 2024

 

250,000

Initial measurement on July 12, 2024

250,000

Initial measurement on November 6, 2024

250,000

Initial measurement on December 16, 2024

250,000

Change in fair value

(196,947)

Fair value as of December 31, 2024

$

4,479,738

Change in fair value

(4,576)

Fair value as of March 31, 2025

$

4,475,162

Initial measurement on May 27, 2025

250,000

Change in fair value

 

(77,038)

Fair value as of June 30, 2025

$

4,648,124

Change in fair value

 

(5,857)

Fair value as of September 30, 2025

$

4,642,267